CODE DESCRIPTION QTY UNIT RATE AMOUNT

1.00 BUILDING WORKS

1.5 EXCAVATION AND FILLING

FILLING
Imported filling, bed not exceeding 500mm deep,
1.5.12.2.1.1 350mm thick, leveled to falls in foundation 365 m3 1,170.00 427,050.00

1.11 INSITU CONCRETE WORKS

Mass Concrete; 250mm thick; In trench filling; Poured on
1.11.1.1.2/1 or against earth or unblinded hard core 400 m3 42,785.20 17,114,079.59

1.14 MASONRY
Brick/Blockwalling, Glass Walling, Natural Stone Rubble Walling
Walls; 225mm thickness Hollow sandcrete block in
1.14.1.2.4.1 foundation jointed with mortar ratio 1:6 4065 m2 8,425.75 34,250,679.41

Walls; 150mm thickness Hollow sandcrete block in

1.14.1.2.4.1 superstructure jointed with mortar ratio 1:6 2500 m2 3,766.16 9,415,405.33
 1.23 WINDOWS, SCREENS AND LIGHTS
WINDOWS

Aluminium Windows and Window frames, 1.5x1.5m high)

finished with 5mm thick tinted glass, fixed to pre-
1.23.1.1.0 installed 25mm square pipe subframe burined in 86.00 nr 253,991.50 21,843,269.00
concrete/blockworks

1.26 METAL WORK

General Metal work members, 25mm square pipe
1.26.2.1.0.2 subframe; 1.5x1.5m high, buried in concrete/blockworks 86.00 nr 15,032.15 1,292,764.90
with cement moratr 1:5
 Subtotal 1 109,571,565.01
Contigency 5.0%
Variation of Prices 5.0%
Subtotal 2
VAT 7.5%
TOTAL
 COST TO CONSTRUCT
LEGEND
OFFER TO CLIENT
COMPLETION OF BLOCKWORK FENCE AROUND MULTI-PURPOSE CIVI CENTER AT IKEBIRI 1 14:48:38 on the 04/21/2024

Project Staff 14,080,000.00

Site Accommodation 9,200,000.00
Transportation 12,137,500.00
Scaffolding/Shuttering 37,200,000.00
Site Equipment 72,925,000.00
Insurance & Bond 12,905,300.00
Total In-built Preliminaries 158,447,800.00
Actual Measured Works 109,571,565.01
Total Cost 268,019,365.01
ADD-Ons
Management 1.00%
Overhead 3.50%
Profit 12.50%
Risks 15.00%
PR 0.00%
WHT 5.00%
Stamp duty 1.00%
As Built Design 1.00%
TOTAL 39.00%
Cost escalation without Profit 1.361
Cost escalation with Profit 1.639

Offer 439,376,008.22
ADD KNOWN Cost of Finance 17,693,000.00
457,069,008.22

Prime Cost 7,500,000.00

7.5% PC Attendance 562,500.00
Provisional Sum 5,000,000.00

470,131,508.22
Contingency 5.00% 23,506,575.41
Variation Of Prices 5.00% 23,506,575.41
SUBTOTAL (EXCLUDING VAT) 517,144,659.04
VAT 7.50% 38,785,849.43
555,930,508.47

Project Markup Factor 4.171

S/NO MATERIAL PRICES AMOUNT UNIT

1.0 CEMENT N / TON 75,712.5 COST / TON

2.0 CEMENT N / BAG 3,785.6 COST / BAG
3.0 CHIPPINGS 12,500.0 COST / M3
4.0 SAND 3,000.0 COST / M3
5.0 STONE DUST 12,500.0 COST / M3
6.0 STONE BASE 10,353.0 COST / M3
7.0 HARD CORE 10,370.0 COST / M3
8.0 225 BLOCK 270.0 COST / BLOCK
9.0 150 BLOCK 225.0 COST / BLOCK
10.0 KEROSENE 270.0 LT
11.0 FUEL 145.0 LT
12.0 BITUMEN 395,000.0 TON
 Vendor Price Adjustment

Material Supplied to Site 225 150

1 Suppply 225mm Sandcrete Block 230 190
Transportation 5 5
Loading & Offloading 5 5
Subtotal 240.0 200.0
VAT 7.50% 18 15
WHT 5.00% 12 10
270.0 225.0

2 Suppply of 50kg Bag of Cement 3350

Transportation 10
Loading & Offloading 5
Subtotal 3,365.0
VAT 7.50% 252.375
WHT 5.00% 168.25
3,785.6
 RENTAL COST/ FUEL COST / OPERATOR TOTAL
S/NO RENTED EQUIPMENT` DAY (8 HRS) DAY COST/DY COST/DAY

1 Asphalt Paver (2.5m) 82,000.00 43,740.00 10,000.00 135,740.00

2 Backhoe Loader 37,000.00 24,300.00 10,000.00 71,300.00

3 Bitumen Sprayer 48,000.00 27,000.00 10,000.00 85,000.00

4 CAT Bulldozer D9 236,000.00 126,360.00 10,000.00 372,360.00

5 Cement Silos 2,000.00 0.00 10,000.00 12,000.00

6 Compressor 7Bar 41,000.00 33,210.00 10,000.00 84,210.00

7 Double Drum Roller 10Ton 41,000.00 27,000.00 10,000.00 78,000.00

8 Double Drum Roller 8Ton 42,000.00 27,000.00 10,000.00 79,000.00

9 Excavator (2 M3 ) 99,000.00 54,000.00 10,000.00 163,000.00

10 Motor Grader 270 HP 110,000.00 62,640.00 10,000.00 182,640.00

11 Pneumatic Roller 23Ton 45,000.00 27,000.00 10,000.00 82,000.00

12 Plate Compactor 1.0Ton 5,000.00 8,505.00 10,000.00 23,505.00

13 Single Drum Sheep Foot Compactor, 1 43,000.00 29,700.00 10,000.00 82,700.00

14 Single Drum Soil Compactor, 10Ton 41,000.00 27,000.00 10,000.00 78,000.00

15 Sweeping Machine 45,000.00 21,600.00 10,000.00 76,600.00

16 Tipper Truck- 16M3 61,000.00 37,800.00 10,000.00 108,800.00

17 Tipper Dumper Truck- 14M3 70,000.00 37,800.00 10,000.00 117,800.00

18 Tipping Trailler Truck- 35 Ton 88,000.00 44,470.59 10,000.00 142,470.59

19 Vibrators 3,000.00 1,350.00 10,000.00 14,350.00

20 Water Tanker 52,000.00 27,000.00 10,000.00 89,000.00

21 Wheel Loader 2.5 M3 79,000.00 51,300.00 10,000.00 140,300.00

22 750L Capacity Concrete Mixer 45,000.00 6,750.00 10,000.00 61,750.00

 DUR
S/NO CATEGORY RATE/DY RATE/HR QTY (12mths x 25dys) AMOUNT

1 Unskilled Labour 2,500.00 312.50 65.00 275.00 44,687,500.00

2 Semi Skilled 3,500.00 437.50 40.00 275.00 38,500,000.00

3 Skilled 5,000.00 625.00 18.00 275.00 24,750,000.00

4 Operator 10,000.00 1,250.00 7.00 275.00 19,250,000.00

127,187,500.00
 SUBCONTRACTOR ADJUDICATION

ALUMINIUM WINDOWS AND SUB FRAMES

Accepted Quotation Sub 2

REF DESCRIPTION QTY UNIT

1.23 WINDOWS, SCREENS AND LIGHTS

Aluminium Windows and Window frames,

1.5x1.5m high) finished with 5mm thick tinted
1.1.0 glass, fixed to pre-installed 25mm square pipe 86.00 nr
subframe burined in concrete/blockworks

1.26 METAL WORK

General Metal work members, 25mm square

2.1.0.2 pipe subframe; 1.5x1.5m high, buried in 86.00 nr
concrete/blockworks with cement moratr 1:5

Subtotal 1
Discount Offered
Subtotal 2
VAT 7.5%
WHT 5.0%
TOTAL
Payment Term
Delivery Period
Completion Period
REF S/NO PRELIMINARY ITEM QTY RATE DUR AMOUNT FIXED TIME

A PROJECT STAFF
1 Project Manager 1 300,000 12 3,600,000
2 Quantity Surveyor 1 250,000 10 2,500,000
3 Assistant QS 1 180,000 8 1,440,000
4 Site Engineer 2 200,000 12 4,800,000
5 Accountant 1 145,000 12 1,740,000
14,080,000 14,080,000.00

B SITE ACCOMMODATION
1 Site Office (Portacabin- 80m2) 80 85,000 1 6,800,000 6,800,000.00
2 staff Accommodation (2 flats) 2 1,200,000 1 2,400,000 2,400,000.00
9,200,000

C TRANSPORTATION
1 Worker Bus (Hiace) 1 26,000,000 1 26,000,000
2 Site Project Vehicle (Hilux) 1 22,550,000 1 22,550,000
Instalmental Recovery 4 12,137,500 12,137,500.00 36,412,500.00

D SCAFFOLDING/SHUTTERING
1 Scaffolding (2000m2) 2000 250 300 150,000,000
2 Shuttering 1500 80 300 36,000,000
Instalmental Recovery 5 37,200,000 186,000,000.00

E SITE EQUIPMENT
1 CAT Bulldozer D9 1 236,000 150 35,400,000
2 Compressor 7Bar 2 41,000 100 8,200,000
3 Double Drum Roller 10Ton 1 41,000 75 3,075,000
4 Double Drum Roller 8Ton 1 42,000 75 3,150,000
5 Excavator (2 M3 ) 1 99,000 150 14,850,000
6 Motor Grader 270 HP 1 110,000 75 8,250,000
72,925,000 72,925,000.00

F INSURANCE & BOND

1 Project Insurance 1 542,600,000 0.25% 1,356,500
2 Equipment Insurance 1 72,925,000 5.00% 3,646,250
3 Advance Payment Guarantee 15.0% 542,600,000 0.20% 162,780
4 Performance Bond 10.0% 542,600,000 0.20% 108,520
5 Workers Insurance 1 127,187,500 6.00% 7,631,250
12,905,300 12,905,300.00

SUMMARY OF BUILT-IN PREL.

A PROJECT STAFF 14,080,000
B SITE ACCOMMODATION 9,200,000
C TRANSPORTATION 12,137,500
D SCAFFOLDING/SHUTTERING 37,200,000
E SITE EQUIPMENT 72,925,000
F INSURANCE & BOND 12,905,300
158,447,800.0 34,242,800.00 309,417,500.00
FIXED TIME
343,660,300.00
 MATERIAL TRANSPORTATION COST

Distance to Quarry 150.0 Km

Truck Travel Speed 55.0 Km / Hr.

Travel time (minutes) 163.64 Min.

Total Time Return Trip 342.27 Min.

Use:

Trips /Tipper/ day 1.40 1.0

Delivery Cost of Cement Transportation 350,000.0 Cost / Trip

Quantity of cement per load 600.0

CEMENT DELIVERY COST 583.33 N / Bag

AGGREGATE HAULAGE COST

1.0 Tipping Trailler Truck- 35 Ton 10,000.00 10,000.00

1.0 Semi Skilled 3,500.00 3,500.00

1.0 Other Fees per Trip 6,000.00 6,000.00

19,500.00

TRUCK CAPACITY 35.0 tons/ Trip

AGGREGATE DELIVERY COST 557.14

 CALCULATION FOR EXTRA COST OF HAULAGE PER M3/KM

CYCLE TIME CALCULATION

Distance From Quarry/Burrow Pit To Site 12.00 Km

Tipper Speed ( Km/Hr.) 45.00 Km / Hr.
Time Of Travel ( Min.) 16.00 Min.
Time Of One Trip (Min.) 52.00 Min.
No Of Trips
/Tipper/Day 7.00

COST OF USING EQUIPMENT

NO. ITEM Cost ( N/day ) Total /day

1.00 Tipper Dumper Truck- 14M3 10,000.00 10,000.00

0.50 Wheel Loader 2.5 M3 10,000.00 5,000.00

2.00 Operator 10,000.00 20,000.00

Total 35,000.00

HAULAGE COST

Total Distance Travelled by Tipper/ Day 24.00 km

Truck capacity/ Trip (20Ton) 12.50 m3/TRIP
No. Of Trips / Day 7.00 TRIP/DAY
Total Qty hauled / Day 87.50 m3

The Cost of Extra Over for Haulage (KM/M3) 16.67

Density CONCRETE
1.6 sand 3,000.00 m3 20ton
2.1 granite 12,500.00 m3 30ton

Mix Ratio Cement Sand Granite m3

1.00 2.00 4.00 7.00

Shrinkage 45%
Entrained Air 2%
Water Cement Ratio 0.45
Net Volume of Wet Mix 6.86

Standard material capacity

0.211 Cement 3,850.00 Bag 6.04 23,250.73
0.423 Sand 3,000.00 m3 1,268.22
0.845 Granite 12,500.00 m3 10,568.51
95.117 Water for works 5.00 liter 475.58
35,563.05
waste 5% 1,778.15
37,341.20

Mixing & Placement

1.000 Concrete mixer 61,750.00 day 61,750.00
1.000 Vibrator 14,350.00 day 14,350.00
1.000 Operator 10,000.00 day 10,000.00
20.000 Unskilled Labour 2,500.00 day 50,000.00
136,100.00

Daily Output of Gang 25.00 m3

5,444.00

Concrete 37,341.20 Material

Mixing & Placement 5,444.00 Labour
42,785.20
 BREAKDOWN OF ASPHALT BINDER COURSE

COST OF MATERIAL BINDER COURSE

Asphalt concrete Purchased from Plant 32,000.0

Transportation Cost (18km radius) 2,500.0
Toll Fees / 35ton Truck 8,000.0
Toll fee per Ton 228.6
Material Cost to Site (Ton) 34,728.6

Concrete Thickness 60.0 mm

Qty of Asphalt Concrete / m2 0.060 m3/m2

Compacted Density of Asphalt (Ton/m3) 2.35 Ton / m3

Cost of Material per M2 4,896.73
Wastes (10%) 10% 489.67
A TOTAL COST OF EQUIPMENT 5,386.40 Cost/M2

Work Output Rate per day 4,000.0 M2 / DAY

COST OF EQUIPMENT
NO. SPREADING & COMPACTION Running Cost Total ( N /DAY )
1.00 Asphalt Paver (2.5m) 10,000.00 10,000.00
1.00 Double Drum Roller 10Ton 10,000.00 10,000.00
1.00 Sweeping Machine 10,000.00 10,000.00
1.00 Pneumatic Roller 23Ton 10,000.00 10,000.00
1.00 Compressor 7Bar 10,000.00 10,000.00
1.00 Double Drum Roller 8Ton 10,000.00 10,000.00
60,000.0
B TOTAL COST OF EQUIPMENT 15.00 Cost/M2

LABOUR COST
6.00 Operator 10,000.00 60,000.00
5.00 Skilled 5,000.00 25,000.00
10.00 Unskilled Labour 2,500.00 25,000.00
110,000.0
C TOTAL COST OF LABOUR 27.50 Cost/M2

A+B+C COST OF ASPHALT BINDER COURSE 5,428.90 Cost/M2

 BLOCK WORK 230mm
230 Block supplied to site 270.00

1 m2 of Block wall 10.00 pcs 2,700.00

Waste 10% 270.00
2,970.00

Mortar
Mix Ratio 1.00 6.00 7.00

Cement 0.14
Add shrinkage 40% 0.06
0.20
Cement (volume/bag) 0.0350 m3/bag
5.714 Total Bags 3,785.63 21,632.14

Sand 0.86
Add shrinkage 40% 0.34
1.20
1.200 Cost per m3 of sand 3,000.00 3,600.00

Mortar 25,232.14
Waste 20% 5,046.43
30,278.57
Plaster/ m2 of wall 0.0281 m3/m2

Cost/ m2 of Mortar 851.58

Labour Laying
2.000 Mason 4,000.00 per day 8,000.00
1.000 Labour 2,000.00 per day 2,000.00
10,000.00
Output/ day 150.00 blocks/ ay
15.00 m2
Cost/ m2 666.67

Total
Blocks 2,970.00
Mortar 851.58
Labour 666.67
Blockwork Cost/m2 4,488.25

Filled solid with concrete

Blocks 2,970.00
0.1125 Concrete m3 35,000.00 3,937.50
Mortar 851.58
Labour 666.67
Blockwork Cost/m2 8,425.75
 BLOCK WORK 150mm
150 Block supplied to site 225.00

1 m2 of Block wall 10.00 pcs 2,250.00

Waste 10% 225.00
2,475.00

Mortar
Mix Ratio 1.00 6.00 7.00

Cement 0.14
Add shrinkage 40% 0.06
0.20
Volume per bag 0.0350 m3
5.714 Total Bags 3,785.63 21,632.14

Sand 0.86
Add shrinkage 40% 0.34
1.20
1.200 Cost per m3 of sand 3,000.00 3,600.00

Mortar 25,232.14
Waste 20% 5,046.43
30,278.57
Plaster/ m2 of wall 0.0206 m3/m2

Cost/ m2 of Mortar 624.50

Labour Laying
2.000 Mason 4,000.00 per day 8,000.00
1.000 Labour 2,000.00 per day 2,000.00
10,000.00
Output/ day 150.00 blocks/ ay
15.00 m2
Cost/ m2 666.67

Total
Blocks 2,475.00
Mortar 624.50
Labour 666.67
Blockwork Cost/m2 3,766.16
0.00

Filled solid with concrete

Blocks 2,475.00
0.0562 Concrete m3 35,000.00 1,968.75
Mortar 624.50
Labour 666.67
Blockwork Cost/m2 5,734.91
 Break Down of Laterite Backfilling

Distance To Brorrow Pit 10.00 Km

Travel Speed ( Km/Hr.) 40.00 Km / Hr.
Time Of One Direction ( Min.) 15.00 Min.
Time Of One Trip (Min.) 50.00 Min.
No Of Trips /Tipper/Day 10.00 Trips

Daily Work Output from Experience 500.00 M3/ day

Using 11 m / Tipper Load
3
5.00

COST OF EQUIP AT BURROW PIT Running Cost Total /day

1.00 CAT Bulldozer D9 10,000.00 10,000.00
1.00 Excavator (2 M3 ) 10,000.00 10,000.00
Total 20,000.00
Cost of Equipment 40.00
Borrow Pit Fee 254.55
1 Total cost of LaterIte Burrowing 294.55

COST OF MATERIAL HAULAGE Running Cost Total /day

5.00 Tipper Truck- 16M3 10,000.00 50,000.00
1.00 Wheel Loader 2.5 M3 10,000.00 10,000.00
8.00 Semi Skilled 3,500.00 28,000.00
Total 88,000.00
2 Transportation Cost 176.00

A=1+2 The Cost of Borrow Pit Equipment 470.55 COST/ m3

COST OF MATERIAL Vendor Price

1 TRIP OF LATERITE 300.00 COST/ Ton
Densite of Material (Laterite) 1.60 Ton/M3
B COST OF MATERIAL/M3 480.00 COST/ M3

C=A+B COST OF LATERITE SUPPLIED (+10% SWELL) 1.10 1,045.60

COST OF COMPACTION Running Cost Total /day

1.00 Motor Grader 270 Hp 10,000.00 10,000.00
1.00 Water Tanker 10,000.00 10,000.00
1.00 Single Drum Soil Compactor, 10Ton 10,000.00 10,000.00
1.00 Single Drum Sheep Foot Compactor, 11Ton 10,000.00 10,000.00
4.00 Semi Skilled 3,500.00 14,000.00
54,000.00

Loss due to Compction (% 15) 15.00% 8,100.00

Subtotal Equipment cost of compaction 62,100.00
D COST OF COMPACTION 124.20
C+D COST TO PROVIDE AND PLACE LATERITE 1,170.00
 BREAKDOWN OF PAVEMENT SCARIFICATION

COST OF EQUIPMENTS Running Cost Total /day

1 CAT Bulldozer D9 10,000.00 10,000.00
1 Wheel Loader 2.5 M3 10,000.00 10,000.00
2 Tipper Dumper Truck- 14M3 10,000.00 20,000.00
0.5 Motor Grader 270 Hp 10,000.00 5,000.00
1 Single Drum Soil Compactor, 10Ton 10,000.00 10,000.00
1 Water Tanker 10,000.00 10,000.00
65,000.00
Output from Experience 1,500.00 M2/ DAY

A Equipment Cost 43.33

LABOUR COST
10.00 Operator 10,000.00 100,000.00
B Labour Cost 66.67

A+B TOTAL COST 110.00 COST/ M2

Project Information
Surface Pavement structure:
(Binder- 6cm + Wearing- 4cm) 0.10 m

Total Cost Volume 1,100.00

Scarification Cost Max. 50m3 55,000.00 COST/SUM
 BREAKDOWN OF PRIME COAT

COST OF MATERIAL
Supply Cost of MC-1 to Site 350,000.00 COST/TON
VAT 7.50% 26,250.00
376,250.00 COST/TON
376.25 COST/LITER
Wastage 10% 37.63 COST/LITER
413.88 COST/LITER
Application Rate 1.30 lit/m2
Cost of MC-1 Application 538.04

Sand Blinding L W Thick

Sharp Sand Blinding 1 1 0.025
0.025
Sharp Sand/m3 3,000.00 /m3 75.00

A TOTAL MATERIAL COST 613.04 Cost/M2

COST OF EQUIPMENT Running Cost

1 Bitumen Sprayer 10,000.00 10,000.00 Cost/day
1 Compressor 7Bar 10,000.00 10,000.00 Cost/day
20,000.00 Cost/day

Daily Output 6,000.00 m2/day

B TOTAL COST OF EQUIPMENT 3.33 Cost/M2

COST OF LABOUR Total / day

10 Semi Skilled 3,500.00 35,000.00

C TOTAL COST OF LABOUR 5.83 Cost/M2

A+B+C COST OF MC-1 622.20 Cost/M2